Detail

NYCCT The Department of Construction Management & Civil Engineering

Construction Estimating: Interior Renovation Project
Name:
LABOR

T
O
T
A
L

$0.00

$0.00

$1.12 $5,223.12

$5,223.12

Removal of Existing GWB & CMU Partitions /10.33'h

lf

238.0

$0.00

$0.00

$6.78 $1,613.64

$1,613.64

Removal of Existing Doors and Frames

ea

7.0

$0.00

$0.00 $110.00

Removal of Existing Ceiling /Ceiling Tile and Light Fixtures

sf

3611.5

$0.00

Remove /and or Modify Portion of Existing Ceiling /Corridor

sf

140.0

Removal of Existing Exterior Wall /Openings for New Louvers

sf

13.0

Modify Existing Steel Beam /Over Entry Door #201 /9.0'

lf
ea

L Cost

4663.5

$/Unit

sf

M Cost

Removal of Existing 12"x12" Vinyl Floor Tile & Adhesive

ITEM

$ /Unit

Quantities

MATERIAL

Unit

QUANTITY

Demolition

Temporary Partitions /Site Protection

$770.00

$770.00

$0.00

$3.25 $11,737.38

$11,737.38

$0.00

$0.00

$15.00 $2,100.00

$2,100.00

$0.00

$0.00

$45.00

$585.00

$585.00

9.0

$325.00 $2,925.00 $200.00 $1,800.00

$4,725.00

1.0

$250.00

$250.00 $200.00

$200.00

Total Cost for Demolition:

$450.00
$27,204.14

Construction:
Linear Feet of Partition Type 1:

lf

52.5

Partition Type 1: 3-5/8 20 ga. metal studs 16o.c. 10.33h:

lf

417.1

Partition Type 1: (2) layers gypsum board (g.w.b.) 10.33h:

sf

1,084.7

Partition Type 1: Fiberglass Insulation 10.33'h:

sf

Partition Type 1: Firestopping (lf of wall x4)

$0.27

$112.61

$1.40

$583.90

$696.51

$1.18 $1,279.89

$3.45 $3,742.04

$5,021.93

542.3

$0.11

$59.66

$1.10

$596.56

$656.21

lf

210.0

$1.40

$294.00

$1.25

$262.50

$556.50

Linear Feet of Partition Type 2:

lf

44.5

Partition Type 2: 3-5/8 20 ga. metal studs 16o.c. 10.33h:

lf

355.1

$0.27

$95.88

$1.40

$497.13

$593.01

Partition Type 2: (2) layers gypsum board (g.w.b.) 8.0'h:

sf

712.0

$1.18

$840.16

$3.45 $2,456.40

$3,296.56

$27,204.14

Detail

Linear Feet of Partition Type 3 /2hr rated. CMU & GWB:

lf

24.5

Partition Type 3: 6x8x16 Concrete Masonry Unit /CMU 10.33h:

sf

253.1

Partition Type 3: 1-5/8 20 ga. metal studs 16o.c. 10.33h:

lf

Partition Type 3: (1) layer gypsum board (g.w.b.) 10.33h:

$0.11

$50.57

$1.10

L Cost

459.7

$/Unit

sf

LABOR
M Cost

Quantities

Partition Type 2: Fiberglass Insulation 10.33'h:

ITEM

MATERIAL
$ /Unit

Unit

QUANTITY

T
O
T
A
L

$505.65

$556.22

$4.60 $1,164.19

$5.30 $1,341.35

$2,505.54

200.1

$0.26

$52.04

$1.40

$280.20

$332.24

sf

253.1

$1.18

$298.64

$3.45

$873.14

$1,171.78

Partition Type 3: Fiberglass Insulation 10.33h:

sf

253.1

$0.11

$27.84

$1.10

$278.39

$306.23

Partition Type 3: Firestopping (lf of wall x2)

lf

49.0

$1.40

$68.60

$1.25

$61.25

$129.85

Linear Feet of Partition Type 4 & 7 /chase

lf

42.0

Partition Type 4 & 7: 2-1/2 20 ga. metal studs 16o.c. 10.33h:

lf

335.7

$0.27

$90.65

$1.40

$470.02

$560.66

15% additional 2-1/2 20 ga. metal stud for brace 4' o.c.

lf

50.4

$0.27

$13.60

$1.40

$70.50

$84.10

Partition Type 4 & 7: (2) layers gypsum board (g.w.b.) 9.5h avrg.:

sf

798.0

$1.18

$941.64

$3.45 $2,753.10

$3,694.74

Partition Type 4 & 7: Fiberglass Insulation 10.33'h:

sf

433.9

$0.11

$47.72

$1.10

$477.25

$524.97

Linear Feet of Partition Type 5 /1 hr rated chase

lf

9.0

Partition Type 5: 2-1/2 20 ga. metal studs 16o.c. 10.33h:

lf

80.1

$0.27

$21.62

$1.40

$112.08

$133.70

15% additional 2-1/2 20 ga. metal stud for brace 4' o.c.

lf

12.0

$0.27

$3.24

$1.40

$16.81

$20.05

Partition Type 5: (3) layers gypsum board (g.w.b.) 10.0h avrg.:

sf

270.0

$1.18

$318.60

$3.45

$931.50

$1,250.10

Partition Type 5: Fiberglass Insulation 10.33'h:

sf

93.0

$0.11

$10.23

$1.10

$102.27

$112.49

Partition Type 5: Firestopping (lf of wall x2)

lf

18.0

$1.40

$25.20

$1.25

$22.50

$47.70

Linear Feet of Partition Type 6 & 6A /furring:

lf

146.5

Partition Type 6 & 6A: 2-1/2 20 ga. metal studs 16o.c. 10.33h:

lf

1,145.3

$0.27

$309.24

$1.40 $1,603.47

$1,912.72

Partition Type 6 & 6A: (1) layer gypsum board (g.w.b.) 10.33h :

sf

1,513.3

$1.18 $1,785.75

$3.45 $5,221.04

$7,006.79

Partition Type 6 & 6A: Fiberglass Insulation 10.33'h:

sf

1,513.3

$0.11

$1.10 $1,664.68

$1,831.15

$166.47

Detail

L Cost

Linear Feet of Partition Type 8 /windowed:

lf

5.5

Partition Type 8: 2-1/2 20 ga. metal studs 16o.c. 10.33h:

lf

52.9

$0.27

$14.29

$1.40

$74.12

$88.41

Partition Type 8: (2) layers gypsum board (g.w.b.) 8h avrg.:

sf

88.0

$1.18

$103.84

$3.45

$303.60

$407.44

Partition Type 8: Fiberglass Insulation 10.33'h:

sf

56.8

$0.11

$6.25

$1.10

$62.50

$68.75

Partition Type 8: New 5.5' x 3.5'h Tempered Glass Window

ea

1.0

$650.00

$650.00 $325.00

$325.00

$975.00

$1,250.00 Additional Cost for Water Resistant GWB:

ea

1.0

$1,000.00 $1,000.00 $250.00

$250.00

$1,250.00

New 3.0'x7.0'h H.M. Door & Hardware /Type: 1, 1A, & 1B

ea

7.0

$275.00 $1,925.00 $110.00

$770.00

$2,695.00

New 6.0'x7.0'h Hollow Metal Door & Hardware /Type: 2

ea

1.0

$350.00

$350.00 $225.00

$225.00

$575.00

New Hardware on Existing Doors /Type: EXIST

ea

4.0

$75.00

$300.00

$360.00

$660.00

New 24"x24" Ceiling Tile, Grid, & Supports

sf

3611.5

$4.25 $15,348.88

$5.50 $19,863.25

$35,212.13

New Toilets: Floor Mounted Metal Panels /5.83'h

lf

63.0

$27.00 $1,701.00

New Toilets: Wall Mounted Water Closets /Toilets

ea

7.0

New Toilets: Wall Mounted ADA Grab Bars /2 per toilet

ea

4.0

$40.00

New Toilets: Wall Mounted Urinals

ea

3.0

$240.00

New Toilets: Wall Mounted Sink & faucet

ea

6.0

New Toilets: Wall Mounted Mirror

ea

6.0

New Toilets: Bathroom Accessories / per Toilet

ea

2.0

ITEM

$ /Unit

$/Unit

T
O
T
A
L

M Cost

LABOR

Quantities

MATERIAL

Unit

QUANTITY

$90.00

$787.50

$2,488.50

$320.00 $2,240.00 $400.00 $2,800.00

$5,040.00

$300.00

$460.00

$720.00 $375.00 $1,125.00

$1,845.00

$525.00 $3,150.00 $375.00 $2,250.00

$5,400.00

$79.00

$160.00

$12.50

$75.00

$474.00 $120.00

$720.00

$1,194.00

$500.00 $1,000.00 $300.00

$600.00

$1,600.00

Total Cost for Construction:

$92,960.98

Finishes and Furniture

New 12"x12" Vinyl Floor Tile /Classrms, Offices, Corridor

sf

4176.0

$1.98 $8,268.48

$3.65 $15,242.40

$23,510.88

New Ceramic Floor Tile on thin-set concrete /Bathrooms

sf

360.0

$8.45 $3,042.00

$9.15 $3,294.00

$6,336.00

New Ceramic Wall Tile /Bathrooms / 7.5'h (w /openings)

sf

919.0

$5.75 $5,284.25

$7.70 $7,076.30

$12,360.55

$92,960.98

Detail

$5.25

New Vinyl Wall Base /Classrms, Offices, Corridor (w /openings)

lf

713.0

Paint New and Existing Partitions /2 coats, smooth finish /7.5'h

sf

5348.0

Paint New and Existing Doors, Windows & Frames

ea

19.0

New Computer Desk

ea

New Office Desk

New Desk Chair

$6.50

T
O
T
A
L

$799.50

$1,445.25

$5.25 $3,743.25

$6.50 $4,634.50

$8,377.75

$0.35 $1,871.80

$15.00 $80,220.00

$82,091.80

$380.00

$75.00 $1,425.00

$1,805.00

72.0

$275.00 $19,800.00

$70.00 $5,040.00

$24,840.00

ea

3.0

$350.00 $1,050.00

$70.00

$210.00

$1,260.00

ea

75.0

$150.00 $11,250.00

$25.00 $1,875.00

$13,125.00

$20.00

$645.75

L Cost

123.0

$/Unit

lf

LABOR
M Cost

New Ceramic Wall Base /Bathrooms / (include openings)

ITEM

$ /Unit

Quantities

MATERIAL

Unit

QUANTITY

$175,152.23 $175,152.23

Total Cost for Finishes & Furniture:

Electrical
New 24"x24" Fluorescent Light Fixtures

ea

69.0

$395.00 $27,255.00 $275.00 $18,975.00

$46,230.00

New Electrical Power Outlet & wiring /One per Desk

ea

75.0

$22.00 $1,650.00 $110.00 $8,250.00

$9,900.00

New Voice /Data Outlet & wiring /One per Desk

ea

75.0

$22.00 $1,650.00 $110.00 $8,250.00

$9,900.00

New Power Pole /One per cluster of six (6) computer desks

ea

13.0

$120.00 $1,560.00 $240.00 $3,120.00

$4,680.00

New ADA Power Operator at Existing Door #210 /2ea

ea

2.0

$320.00

$640.00 $450.00

$900.00

$1,540.00

New ADA Push Plate Actuators at Existing Door #210 /3ea

ea

3.0

$175.00

$525.00 $345.00 $1,035.00

$1,560.00

New ADA Ceiling mtd Door Sensor at Existing Door #210 /1ea

ea

1.0

$120.00

$120.00 $325.00

$325.00

Total Cost for Finishes & Furniture:

Notes:

$445.00
$74,255.00

$74,255.00

Base Cost: $369,572.34

sf = square feet, lf =linear feet, ea =each, avrg = average

5% General Conditions:

$18,478.62

GWB =Gypsum Wall Board, CMU = Concrete Masonry Unit

10% Overhead & Profit:

$36,957.23

TOTAL: $425,008.19 $425,008.19

Labor Rates

Cost Code
03000 Concrete
04000 Masonary
06100 Rough Carpentry
06110 Lumber
06120 Trusses
06210 Wood Trim
06400 Cabinetry and Countertops
07200 Insulation
07220 Stucco
07400 Siding
07500 Roofing
07710 Rain Gutters
08000 Openings
09200 Drywall
09300 Ceramic Tile
09600 Flooring
09900 Paint
10210 Toilet & Bath Accessories
22000 Plumbing
23000 HVAC
26000 Electrical
32000 Excavation
32000 Exterior Improvements
33000 Utilities

$/LHR
19.00
27.00
22.00
22.00
22.00
26.00
26.00
22.00
26.00
22.00
22.00
22.00
26.00
24.00
27.00
27.00
24.50
26.00
29.00
29.00
29.00
25.00
19.00
23.00

02/17/2015 04:16:45
file:///var/www/apps/conversion/tmp/scratch_3/260707957.xls

5 of 5